{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["一收支预算总表","二单位收入总表","三单位支出总表","四财政拨款收支总表","五一般公共预算支出表","六一般公共预算基本支出表","七一般公共预算三公经费支出表","八政府性基金预算支出表","九国有资本经营预算支出表"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"一收支预算总表","index":0,"n_rows":26,"n_cols":4,"rows_kept":26,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[26,0,26,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位：[931001]大余县河洞乡人民政府",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":314.317028,"d":"314.32"},"一般公共服务支出",{"v":686.666964,"d":"686.67"}]
["    （一）一般公共预算收入",{"v":314.317028,"d":"314.32"},"社会保障和就业支出",{"v":29.470064,"d":"29.47"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":25.515596000000002,"d":"25.52"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":280.341661,"d":"280.34"}]
["二、教育收费资金收入",null,"农林水支出",{"v":163.027742,"d":"163.03"}]
["三、事业收入",null,"商业服务业等支出",{"v":20,"d":"20.00"}]
["四、事业单位经营收入",null,"住房保障支出",11.19]
["五、附属单位上缴收入",null,"灾害防治及应急管理支出",0.73]
["六、上级补助收入"]
["七、其他收入",{"v":300,"d":"300.00"}]
[]
[]
[]
[]
[null,null," "," "]
[]
["本年收入合计",{"v":614.317028,"d":"614.32"},"本年支出合计",{"v":1216.943895,"d":"1,216.94"}]
["八、使用非财政拨款结余",null,"结转下年"]
["九、上年结转（结余）",{"v":602.626867,"d":"602.63"}]
[]
["收入总计",{"v":1216.943895,"d":"1,216.94"},"支出总计",{"v":1216.943895,"d":"1,216.94"}]

{"sheet":"二单位收入总表","index":1,"n_rows":40,"n_cols":15,"rows_kept":40,"merged":[[1,0,1,14],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["单位收入总表"]
["填报单位：[931001]大余县河洞乡人民政府",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":1216.943895,"d":"1216.94"},{"v":602.626867,"d":"602.63"},{"v":314.317028,"d":"314.32"},{"v":314.317028,"d":"314.32"},{"$nulls":7},300]
[2010301,"　行政运行",{"v":314.768964,"d":"314.77"},{"v":215.316564,"d":"215.32"},{"v":99.4524,"d":"99.45"},{"v":99.4524,"d":"99.45"}]
[2010302,"　一般行政管理事务",3.12,3.12]
[2010399,"　其他政府办公厅（室）及相关机构事务支出",{"v":359.708,"d":"359.71"},null,{"v":59.708,"d":"59.71"},{"v":59.708,"d":"59.71"},{"$nulls":7},300]
[2011199,"　其他纪检监察事务支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[2012999,"　其他群众团体事务支出",4.92,4.92]
[2013199,"　其他党委办公厅（室）及相关机构事务支出",0.05,0.05]
[2013302,"　一般行政管理事务",{"v":1.1,"d":"1.10"},{"v":1.1,"d":"1.10"}]
[2080505,"　机关事业单位基本养老保险缴费支出",{"v":15.671776,"d":"15.67"},null,{"v":15.671776,"d":"15.67"},{"v":15.671776,"d":"15.67"}]
[2080506,"　机关事业单位职业年金缴费支出",{"v":7.835888,"d":"7.84"},null,{"v":7.835888,"d":"7.84"},{"v":7.835888,"d":"7.84"}]
[2080801,"　死亡抚恤",{"v":1.8624,"d":"1.86"},null,{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
[2080899,"　其他优抚支出",0.48,0.48]
[2082001,"　临时救助支出",2.78,2.78]
[2089999,"　其他社会保障和就业支出",0.84,0.84]
[2100499,"　其他公共卫生支出",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[2100799,"　其他计划生育事务支出",{"v":7.176,"d":"7.18"},{"v":4.776,"d":"4.78"},{"v":2.4,"d":"2.40"},{"v":2.4,"d":"2.40"}]
[2101101,"　行政单位医疗",{"v":13.339596,"d":"13.34"},null,{"v":13.339596,"d":"13.34"},{"v":13.339596,"d":"13.34"}]
[2120104,"　城管执法",6.24,null,6.24,6.24]
[2120199,"　其他城乡社区管理事务支出",0.21,0.21]
[2120399,"　其他城乡社区公共设施支出",89.73,89.73]
[2120801,"　征地和拆迁补偿支出",80.29,80.29]
[2120802,"　土地开发支出",96.31,96.31]
[2120806,"　土地出让业务支出",5.57,5.57]
[2121002,"　土地开发支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[2130101,"　行政运行",{"v":3.8,"d":"3.80"},{"v":3.8,"d":"3.80"}]
[2130209,"　森林生态效益补偿",14.59,14.59]
[2130234,"　林业草原防灾减灾",0.22,0.22]
[2130504,"　农村基础设施建设",{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
[2130599,"　其他巩固脱贫衔接乡村振兴支出",{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"}]
[2130701,"　对村级公益事业建设的补助",32.81,32.81]
[2130705,"　对村民委员会和村党支部的补助",96.62,null,{"v":96.6186,"d":"96.62"},{"v":96.6186,"d":"96.62"}]
[2169999,"　其他商业服务业等支出",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[2210201,"　住房公积金",11.19,null,{"v":11.188368,"d":"11.19"},{"v":11.188368,"d":"11.19"}]
[2249999,"　其他灾害防治及应急管理支出",0.73,0.73]

{"sheet":"三单位支出总表","index":2,"n_rows":40,"n_cols":5,"rows_kept":40,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,3,4,3],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["单位支出总表"]
["填报单位：[931001]大余县河洞乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
[null,"合计",{"v":1216.943895,"d":"1216.94"},{"v":249.330299,"d":"249.33"},{"v":967.613596,"d":"967.61"}]
[2010301,"　行政运行",{"v":314.768964,"d":"314.77"},{"v":99.4524,"d":"99.45"},{"v":215.316564,"d":"215.32"}]
[2010302,"　一般行政管理事务",3.12,null,3.12]
[2010399,"　其他政府办公厅（室）及相关机构事务支出",{"v":359.708,"d":"359.71"},{"v":38.808,"d":"38.81"},{"v":320.9,"d":"320.90"}]
[2011199,"　其他纪检监察事务支出",{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[2012999,"　其他群众团体事务支出",4.92,null,4.92]
[2013199,"　其他党委办公厅（室）及相关机构事务支出",0.05,null,0.05]
[2013302,"　一般行政管理事务",{"v":1.1,"d":"1.10"},null,{"v":1.1,"d":"1.10"}]
[2080505,"　机关事业单位基本养老保险缴费支出",{"v":15.671776,"d":"15.67"},{"v":15.671776,"d":"15.67"}]
[2080506,"　机关事业单位职业年金缴费支出",{"v":7.835888,"d":"7.84"},{"v":7.835888,"d":"7.84"}]
[2080801,"　死亡抚恤",{"v":1.8624,"d":"1.86"},{"v":1.8624,"d":"1.86"}]
[2080899,"　其他优抚支出",0.48,null,0.48]
[2082001,"　临时救助支出",2.78,null,2.78]
[2089999,"　其他社会保障和就业支出",0.84,null,0.84]
[2100499,"　其他公共卫生支出",{"v":5,"d":"5.00"},null,{"v":5,"d":"5.00"}]
[2100799,"　其他计划生育事务支出",{"v":7.176,"d":"7.18"},null,{"v":7.176,"d":"7.18"}]
[2101101,"　行政单位医疗",{"v":13.339596,"d":"13.34"},{"v":13.339596,"d":"13.34"}]
[2120104,"　城管执法",6.24,6.24]
[2120199,"　其他城乡社区管理事务支出",0.21,null,0.21]
[2120399,"　其他城乡社区公共设施支出",{"v":89.726011,"d":"89.73"},null,{"v":89.726011,"d":"89.73"}]
[2120801,"　征地和拆迁补偿支出",{"v":80.286613,"d":"80.29"},null,{"v":80.286613,"d":"80.29"}]
[2120802,"　土地开发支出",{"v":96.309037,"d":"96.31"},{"v":44.361871,"d":"44.36"},{"v":51.947166,"d":"51.95"}]
[2120806,"　土地出让业务支出",5.57,5.57]
[2121002,"　土地开发支出",{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[2130101,"　行政运行",{"v":3.8,"d":"3.80"},null,{"v":3.8,"d":"3.80"}]
[2130209,"　森林生态效益补偿",{"v":14.5872,"d":"14.59"},null,{"v":14.5872,"d":"14.59"}]
[2130234,"　林业草原防灾减灾",{"v":0.218441,"d":"0.22"},null,{"v":0.218441,"d":"0.22"}]
[2130504,"　农村基础设施建设",{"v":11.495289,"d":"11.50"},null,{"v":11.495289,"d":"11.50"}]
[2130599,"　其他巩固脱贫衔接乡村振兴支出",{"v":3.5,"d":"3.50"},null,{"v":3.5,"d":"3.50"}]
[2130701,"　对村级公益事业建设的补助",{"v":32.808212,"d":"32.81"},null,{"v":32.808212,"d":"32.81"}]
[2130705,"　对村民委员会和村党支部的补助",{"v":96.6186,"d":"96.62"},null,{"v":96.6186,"d":"96.62"}]
[2169999,"　其他商业服务业等支出",{"v":20,"d":"20.00"},null,{"v":20,"d":"20.00"}]
[2210201,"　住房公积金",{"v":11.188368,"d":"11.19"},{"v":11.188368,"d":"11.19"}]
[2249999,"　其他灾害防治及应急管理支出",{"v":0.7335,"d":"0.73"},null,{"v":0.7335,"d":"0.73"}]

{"sheet":"四财政拨款收支总表","index":3,"n_rows":29,"n_cols":7,"rows_kept":29,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：[931001]大余县河洞乡人民政府",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",{"v":314.317028,"d":"314.32"},"一、本年支出",{"v":314.317028,"d":"314.32"},{"v":314.317028,"d":"314.32"}]
["  一般公共预算拨款收入",{"v":314.317028,"d":"314.32"},"一般公共服务支出",159.16,159.16," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",{"v":25.370064,"d":"25.37"},{"v":25.370064,"d":"25.37"}," "]
["  国有资本经营预算收入",null,"卫生健康支出",{"v":15.739596,"d":"15.74"},{"v":15.739596,"d":"15.74"}," "]
[null,null,"城乡社区支出",6.24,6.24," "]
[null,null,"农林水支出",96.62,96.62," "]
[null,null,"住房保障支出",11.19,11.19," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":314.317028,"d":"314.32"},"支出总计",{"v":314.317028,"d":"314.32"},{"v":314.317028,"d":"314.32"}]

{"sheet":"五一般公共预算支出表","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：[931001]大余县河洞乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",314.32,{"v":194.4,"d":"194.40"},119.92]
[2010301,"　行政运行",99.45,99.45]
[2010399,"　其他政府办公厅（室）及相关机构事务支出",59.71,38.81,{"v":20.9,"d":"20.90"}]
[2080505,"　机关事业单位基本养老保险缴费支出",15.67,15.67]
[2080506,"　机关事业单位职业年金缴费支出",7.84,7.84]
[2080801,"　死亡抚恤",1.86,1.86]
[2100799,"　其他计划生育事务支出",{"v":2.4,"d":"2.40"},null,{"v":2.4,"d":"2.40"}]
[2101101,"　行政单位医疗",13.34,13.34]
[2120104,"　城管执法",6.24,6.24]
[2130705,"　对村民委员会和村党支部的补助",96.62,null,96.62]
[2210201,"　住房公积金",11.19,11.19]

{"sheet":"六一般公共预算基本支出表","index":5,"n_rows":49,"n_cols":5,"rows_kept":49,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：[931001]大余县河洞乡人民政府",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":1216.939935,"d":"1216.94"},575.05,{"v":641.8899350000002,"d":"641.89"}]
["301","工资福利支出",156.56,156.56]
["　30101","　基本工资",59.43,59.43]
["　30102","　津贴补贴",42.86,42.86]
["　30108","　机关事业单位基本养老保险缴费",15.67,15.67]
["　30109","　职业年金缴费",7.84,7.84]
["　30110","　职工基本医疗保险缴费",13.34,13.34]
["　30113","　住房公积金",11.19,11.19]
["　30199","　其他工资福利支出",6.24,6.24]
["302","商品和服务支出",{"v":641.8899350000002,"d":"641.89"},null,{"v":641.8899350000002,"d":"641.89"}]
["　30201","　　办公费",{"v":143.216564,"d":"143.22"},null,{"v":143.216564,"d":"143.22"}]
["　30202","　　印刷费",{"v":17,"d":"17.00"},null,{"v":17,"d":"17.00"}]
[30203,"　　咨询费",{"v":65,"d":"65.00"},null,{"v":65,"d":"65.00"}]
[30204,"　　手续费",{"v":25,"d":"25.00"},null,{"v":25,"d":"25.00"}]
[30205,"　　水费",{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"}]
["　30206","　　电费",{"v":8.6,"d":"8.60"},null,{"v":8.6,"d":"8.60"}]
["　30207","　　邮电费",{"v":47.400000000000006,"d":"47.40"},null,{"v":47.400000000000006,"d":"47.40"}]
["　30211","　　差旅费",{"v":11,"d":"11.00"},null,{"v":11,"d":"11.00"}]
[30213,"　　维修（护）费",33.67,null,33.67]
[30215,"　　会议费",{"v":6.9,"d":"6.90"},null,{"v":6.9,"d":"6.90"}]
[30216,"　　培训费",{"v":7.2,"d":"7.20"},null,{"v":7.2,"d":"7.20"}]
[30217,"　　公务接待费",5.68,null,5.68]
[30218,"　　专用材料费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
[30226,"　　劳务费",{"v":12,"d":"12.00"},null,{"v":12,"d":"12.00"}]
[30227,"　　委托业务费",{"v":14.89744,"d":"14.90"},null,{"v":14.89744,"d":"14.90"}]
[30229,"　　福利费",{"v":0.528,"d":"0.53"},null,{"v":0.528,"d":"0.53"}]
["　30231","　　公务用车运行维护费",{"v":6.3,"d":"6.30"},null,{"v":6.3,"d":"6.30"}]
[30239,"　　其他交通费用",10.98,null,10.98]
[30299,"　　其他商品和服务支出",{"v":224.017931,"d":"224.02"},null,{"v":224.017931,"d":"224.02"}]
["303","对个人和家庭的补助",128.47,128.47]
["　30305","　生活补助",{"v":103.401,"d":"103.40"},{"v":103.401,"d":"103.40"}]
["　30309","　奖励金",{"v":0.048,"d":"0.05"},{"v":0.048,"d":"0.05"}]
[30306,"　　救济费",2.78,2.78]
[30399,"　　其他对个人和家庭的补助",{"v":22.2432,"d":"22.24"},{"v":22.2432,"d":"22.24"}]
[309,"　资本性支出（基本建设）",110.74,110.74]
[30901,"　　房屋建筑物购建",{"v":33.44089,"d":"33.44"},{"v":33.44089,"d":"33.44"}]
[30999,"　　其他基本建设支出",{"v":77.303723,"d":"77.30"},{"v":77.303723,"d":"77.30"}]
[310,"　资本性支出",179.28,179.28]
[31002,"　　办公设备购置",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[31005,"　　基础设施建设",{"v":11.495289,"d":"11.50"},{"v":11.495289,"d":"11.50"}]
[31007,"　　信息网络及软件购置更新",0.05,0.05]
[31009,"　　土地补偿",{"v":92.708901,"d":"92.71"},{"v":92.708901,"d":"92.71"}]
[31099,"　　其他资本性支出",{"v":70.024488,"d":"70.02"},{"v":70.024488,"d":"70.02"}]

{"sheet":"七一般公共预算三公经费支出表","index":6,"n_rows":8,"n_cols":7,"rows_kept":8,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位：[931001]大余县河洞乡人民政府",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
[null,"合计",11.98,null,5.68,{"v":6.3,"d":"6.30"}]
["　931001","大余县河洞乡人民政府",11.98,null,5.68,{"v":6.3,"d":"6.30"}]

{"sheet":"八政府性基金预算支出表","index":7,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,0,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
["注：2022年本单位预算中没有使用政府性基金预算拨款安排的支出"]
["政府性基金预算支出表"]
["填报单位：[931001]大余县河洞乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]

{"sheet":"九国有资本经营预算支出表","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[2,0,2,4],[4,0,4,1],[4,2,4,4]],"flags":["formulas_cached_only"]}
[]
["注：2022年本单位预算中没有使用国有资本经营预算的支出"]
["国有资本经营预算支出表"]
["填报单位：[931001]大余县河洞乡人民政府",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]